DDM Analysis: 0A0H.IL

Valuation Snapshot

Stable Growth	$816.38 - $961.83	$901.37
Multi-Stage	$558.43 - $612.85	$585.13
Blended Fair Value	$743.25
Current Price	$146.65
Upside	406.82%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	13.02%	13.27%	1.38	0.94	0.83	0.75	0.44	0.75	0.48	0.46	0.44	0.42
YoY Growth	-	-	46.75%	13.84%	10.28%	71.58%	-41.67%	55.74%	4.55%	4.76%	5.00%	5.26%
Dividend Yield	-	-	0.98%	0.60%	0.46%	0.48%	0.37%	1.37%	1.00%	1.31%	1.86%	1.95%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	2,450.00
(-) Cash Dividends Paid (M)	700.00
(=) Cash Retained (M)	1,750.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	490.00	306.25	183.75
Cash Retained (M)	1,750.00	1,750.00	1,750.00
(-) Cash Required (M)	-490.00	-306.25	-183.75
(=) Excess Retained (M)	1,260.00	1,443.75	1,566.25
(/) Shares Outstanding (M)	506.58	506.58	506.58
(=) Excess Retained per Share	2.49	2.85	3.09
LTM Dividend per Share	1.38	1.38	1.38
(+) Excess Retained per Share	2.49	2.85	3.09
(=) Adjusted Dividend	3.87	4.23	4.47
WACC / Discount Rate	2.18%	2.18%	2.18%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$816.38	$901.37	$961.83
Upside / Downside	456.68%	514.64%	555.87%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	2,450.00	2,609.25	2,778.85	2,959.48	3,151.84	3,356.71	3,457.41
Payout Ratio	28.57%	40.86%	53.14%	65.43%	77.71%	90.00%	92.50%
Projected Dividends (M)	700.00	1,066.07	1,476.76	1,936.34	2,449.43	3,021.04	3,198.11

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	2.18%	2.18%	2.18%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	1,033.57	1,043.36	1,053.16
Year 2 PV (M)	1,388.10	1,414.54	1,441.23
Year 3 PV (M)	1,764.61	1,815.26	1,866.88
Year 4 PV (M)	2,164.15	2,247.38	2,332.98
Year 5 PV (M)	2,587.82	2,712.81	2,842.59
PV of Terminal Value (M)	273,949.24	287,181.09	300,919.35
Equity Value (M)	282,887.48	296,414.44	310,456.19
Shares Outstanding (M)	506.58	506.58	506.58
Fair Value	$558.43	$585.13	$612.85
Upside / Downside	280.79%	299.00%	317.90%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 9 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
ATLO	Ames National Corporation	3.84%	$0.87	48.60%
FRME	First Merchants Corporation	3.83%	$1.44	35.39%
PCAR	PACCAR Inc	3.83%	$4.27	83.66%
0HJO.L	AvalonBay Communities, Inc.	3.82%	$6.86	84.26%
FE	FirstEnergy Corp.	3.82%	$1.73	75.49%
LXFR	Luxfer Holdings PLC	3.81%	$0.52	98.38%
LCII	LCI Industries	3.80%	$4.72	64.48%
NEN	New England Realty Associates Limited Partnership	3.78%	$2.44	73.23%
PAYX	Paychex, Inc.	3.78%	$4.10	91.97%
RGCO	RGC Resources, Inc.	3.78%	$0.81	63.02%
UBSI	United Bankshares, Inc.	3.78%	$1.45	48.05%
SLVM	Sylvamo Corporation	3.77%	$1.80	41.11%
CAC	Camden National Corporation	3.75%	$1.61	47.99%
ARCH	Arch Resources, Inc.	3.74%	$5.04	50.87%
USB	U.S. Bancorp	3.74%	$2.02	43.68%
WSR	Whitestone REIT	3.74%	$0.52	60.32%
FDBC	Fidelity D & D Bancorp, Inc.	3.73%	$1.61	35.71%
WNC	Wabash National Corporation	3.73%	$0.33	5.38%
VLY	Valley National Bancorp	3.72%	$0.43	47.26%
GHLD	Guild Holdings Company	3.71%	$0.74	36.91%
FNF	Fidelity National Financial, Inc.	3.69%	$2.00	46.79%
IPAR	Inter Parfums, Inc.	3.68%	$3.15	61.47%
WSBF	Waterstone Financial, Inc.	3.68%	$0.61	45.57%
AROW	Arrow Financial Corporation	3.66%	$1.15	54.67%
ASIX	AdvanSix Inc.	3.66%	$0.63	32.72%
ASRV	AmeriServ Financial, Inc.	3.66%	$0.12	78.81%
CVGW	Calavo Growers, Inc.	3.66%	$0.80	71.92%
OXY	Occidental Petroleum Corporation	3.65%	$1.55	75.62%
FMAO	Farmers & Merchants Bancorp, Inc.	3.64%	$0.89	37.59%
LNKB	LINKBANCORP, Inc.	3.64%	$0.30	29.21%
BHRB	Burke & Herbert Bank & Trust Company	3.63%	$2.24	31.71%
EOG	EOG Resources, Inc.	3.63%	$3.90	38.34%
FITB	Fifth Third Bancorp	3.61%	$1.72	47.89%
LNC	Lincoln National Corporation	3.61%	$1.63	14.98%
MCBS	MetroCity Bankshares, Inc.	3.61%	$0.95	36.60%
OZK	Bank OZK	3.61%	$1.70	26.69%
PCB	PCB Bancorp	3.61%	$0.78	31.72%
SFD	SMITHFIELD FOODS INC	3.60%	$0.80	36.46%
0HOB.L	H&R Block, Inc.	3.59%	$1.54	33.12%
ASB	Associated Banc-Corp	3.59%	$0.92	87.56%
PLOW	Douglas Dynamics, Inc.	3.59%	$1.18	66.47%
EXC	Exelon Corporation	3.58%	$1.57	56.50%
MC	Moelis & Company	3.58%	$2.55	85.89%
TIPT	Tiptree Inc.	3.57%	$0.64	49.10%
BPRN	Princeton Bancorp, Inc.	3.56%	$1.20	46.56%
EVRG	Evergy, Inc.	3.56%	$2.60	71.71%
CZFS	Citizens Financial Services, Inc.	3.55%	$1.97	27.82%
CNO-PA	CNO Financial Group, Inc. 5.125	3.54%	$0.67	22.53%
NBTB	NBT Bancorp Inc.	3.54%	$1.47	46.30%
0JQQ.L	Archer-Daniels-Midland Company	3.53%	$2.03	82.76%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

Beijer Ref AB (publ) (0A0H.IL)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener